| Revenue | DKK 0 | — |
| EBITDA | DKK -232K | -26% |
| Net profit | DKK -210K | -31% |
| Total assets | DKK 1M | -19% |
| Equity | DKK 867K | -19% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 530 | 330 | 250 | 270 | 150 | 0 | 100 | 100 | 300 | 130 | 0 | 0 | 0 | 0 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 805 | 8 | 23 | 17 | -106 | -360 | -294 | -297 | 708 | -164 | -212 | -154 | -184 | -232 |
| Depreciation & amort. | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBIT | 805 | 8 | 23 | 17 | -106 | -360 | -294 | -297 | 708 | -164 | -212 | -154 | -184 | -232 |
| Net financials | 42 | 60 | 56 | 59 | 64 | 62 | 61 | 67 | 137 | 109 | -4 | 39 | 25 | 22 |
| Profit before tax | 847 | 68 | 79 | 76 | -42 | -297 | -233 | -230 | 845 | -55 | -215 | -115 | -160 | -210 |
| Tax | 65 | 16 | 16 | 18 | -2 | -0 | -0 | -0 | 1 | -0 | -0 | -0 | -0 | -0 |
| Net profit | 782 | 52 | 62 | 58 | -41 | -297 | -233 | -230 | 844 | -55 | -215 | -115 | -160 | -210 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 2.299 | 1.519 | 1.588 | 1.634 | 1.596 | 1.466 | 1.488 | 1.543 | 1.677 | 1.739 | 1.496 | 1.417 | 1.252 | 1.020 |
| Equity | 2.187 | 1.457 | 1.520 | 1.578 | 1.537 | 1.241 | 1.008 | 778 | 1.621 | 1.566 | 1.351 | 1.236 | 1.076 | 867 |
| Long-term debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Short-term debt | 112 | 62 | 69 | 56 | 59 | 226 | 480 | 766 | 55 | 173 | 146 | 181 | 175 | 153 |
| Total debt | 112 | 62 | 69 | 56 | 59 | 226 | 480 | 766 | 55 | 173 | 146 | 181 | 175 | 153 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
OA Management | Management | 2007 | — | — |
GR Management | Management | 2007 | — | — |
BN Management | Management | 2006 | — | — |
PJ Management | Management | 2007 | — | — |
SF Founder | Founder | 2006 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2008 |
| Person | Role here | Other companies |
|---|---|---|
| Ole Andersen | Management | 0 companies |
| Gunnar Rydning | Management | 0 companies |
| Birger Nergaard | Management | 0 companies |
| Peter Juel-Berg | Management | 0 companies |
| Søren Fogh | Founder | 0 companies |